| (in millions of USD, except per-share data) | Q3 FY 26 | Q2 FY 26 | Q1 FY 26 | Q4 FY 25 | Q3 FY 25 | Q2 FY 25 | Q1 FY 25 | Q4 FY 24 | Q3 FY 24 | Q2 FY 24 | Q1 FY 24 | Q4 FY 23 | Q3 FY 23 | Q2 FY 23 | Q1 FY 23 | Q4 FY 22 | Q3 FY 22 | Q2 FY 22 | Q1 FY 22 | Q4 FY 21 | Q3 FY 21 | Q2 FY 21 | Q1 FY 21 | Q4 FY 20 | Q3 FY 20 | Q2 FY 20 | Q1 FY 20 | Q4 FY 19 | Q3 FY 19 | Q2 FY 19 | Q1 FY 19 | Q4 FY 18 | Q3 FY 18 | Q2 FY 18 | Q1 FY 18 | Q4 FY 17 | Q3 FY 17 | Q2 FY 17 | Q1 FY 17 | Q4 FY 16 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||||||||||||||||||||||||
| Revenues | 592.6 | 529.5 | 498.0 | 516.4 | 486.4 | 482.1 | 481.9 | 543.3 | 515.8 | 495.3 | 492.5 | 550.2 | 536.0 | 497.1 | 494.8 | 530.0 | ||||||||||||||||||||||||
| (in millions of USD, except per-share data) | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenues | ||||||||||||||||||
| Revenues | 2,136.5 | 1,966.8 | 2,046.9 | 2,078.2 | 2,012.5 | 1,841.4 | 1,885.3 | 2,375.2 | 2,367.9 | 2,058.4 | 2,098.4 | 2,647.2 | 2,837.2 | 2,589.4 | 2,736.2 | 2,403.5 | 1,884.1 | 1,999.9 |
| Cost of Revenue | 1,454.5 | 1,368.8 | 1,419.8 | 1,431.7 | 1,364.5 | 1,289.0 | 1,355.8 | 1,543.7 | 1,547.7 | 1,413.5 | 1,482.4 | 1,841.2 | 1,940.2 | 1,744.4 | 1,742.0 | 1,519.1 | 1,256.3 | |
| Gross Profit | 682.1 | 598.1 | 627.1 | 646.4 | 648.0 | 552.5 | 529.5 | 831.5 | 820.1 | 644.9 | 616.1 | 806.0 | 897.0 | 845.0 | 994.3 | 884.4 | 627.7 | |
| Operating Expenses | ||||||||||||||||||
| Research & Development | - | 44.4 | 44.2 | 43.1 | 42.1 | 39.5 | 38.7 | 39.0 | 38.9 | 38.0 | 39.4 | 45.1 | 44.0 | 39.7 | 38.3 | |||
| Operating Income | ||||||||||||||||||
| Operating Income | 201.0 | 143.1 | 170.2 | 192.4 | 218.1 | 102.2 | 22.3 | 328.9 | 290.3 | 94.8 | (174.9) | (357.8) | 263.4 | 296.4 | ||||
| Non-Operating | ||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | ||
| Tax & Net | ||||||||||||||||||
| Income Tax Expense | 48.4 | 33.3 | 30.8 | 36.3 | 56.5 | 6.2 | 7.0 | 63.4 | 70.0 | 29.9 | 25.3 | (16.7) | 66.6 | 59.7 | 79.1 | |||
| Per Share | ||||||||||||||||||
| EPS Basic | 1.80 | 1.21 | 1.38 | 1.47 | 1.74 | 0.65 | (0.07) | 2.94 | 2.45 | 0.61 | (2.83) | (4.71) | 2.01 | 2.56 | 3.83 | 2.80 | ||
| Supplementary Data | ||||||||||||||||||
| EBITDA | 343.7 | 279.6 | 304.9 | 326.4 | 349.8 | 228.7 | 142.1 | 440.9 | 399.0 | 202.4 | (57.5) | (226.2) | 393.7 | 409.5 | 520.5 | 415.1 | ||
| 512.3 |
| 486.7 |
| 483.5 |
| 516.0 |
| 484.7 |
| 440.5 |
| 400.3 |
| 379.1 |
| 483.1 |
| 505.1 |
| 518.1 |
| 603.9 |
| 597.2 |
| 587.4 |
| 586.7 |
| 646.1 |
| 607.9 |
| 571.3 |
| 542.5 |
| 565.0 |
| 528.6 |
| 487.6 |
| 477.1 |
| 521.2 |
| Cost of Revenue | 384.6 | 355.7 | 343.4 | 370.8 | 330.0 | 337.0 | 330.9 | 372.0 | 362.5 | 355.7 | 329.6 | 374.6 | 368.1 | 354.2 | 334.8 | 360.4 | 347.6 | 333.7 | 322.8 | 340.3 | 334.5 | 319.0 | 295.2 | 277.6 | 326.1 | 373.1 | 379.1 | 390.2 | 389.1 | 388.8 | 375.6 | 413.9 | 391.5 | 381.8 | 360.5 | 397.5 | 342.4 | 340.0 | 333.6 | 354.5 |
| Gross Profit | 208.0 | 173.9 | 154.6 | 145.7 | 156.4 | 145.0 | 151.0 | 171.3 | 153.3 | 139.6 | 162.9 | 175.7 | 167.9 | 142.9 | 160.0 | 169.7 | 164.6 | 153.0 | 160.8 | 175.7 | 150.2 | 121.5 | 105.1 | 101.5 | 157.0 | 132.0 | 139.0 | 213.7 | 208.1 | 198.6 | 211.1 | 232.3 | 216.4 | 189.5 | 181.9 | 167.5 | 186.3 | 147.6 | 143.5 | 166.7 |
| Operating Expenses | ||||||||||||||||||||||||||||||||||||||||
| Research & Development | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling General & Administrative | 124.0 | 116.3 | 113.0 | - | 104.0 | 109.3 | 111.7 | - | - | - | - | - | - | - | - | - | ||||||||||||||||||||||||
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Depreciation & Amortization | 38.2 | 34.4 | 35.0 | 35.1 | 33.9 | 34.0 | 33.6 | - | - | - | 30.5 | - | - | - | 29.5 | - | ||||||||||||||||||||||||
| Amortization of Intangibles | 2.4 | 2.4 | 2.4 | 2.6 | 2.7 | 2.7 | 2.7 | 2.9 | 2.9 | 2.7 | 3.0 | 3.1 | 3.2 | 3.1 | 3.2 | 3.2 | 3.2 | |||||||||||||||||||||||
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Total Operating Expenses | - | - | - | 105.9 | 104.0 | 109.3 | 111.7 | 105.5 | 108.7 | 107.3 | 111.6 | 110.0 | 113.3 | 105.8 | 108.3 | 102.7 | ||||||||||||||||||||||||
| Operating Income | ||||||||||||||||||||||||||||||||||||||||
| Operating Income | 79.4 | 52.7 | 37.6 | 31.4 | 44.1 | 31.7 | 36.0 | 61.4 | 35.2 | 28.5 | 45.1 | 55.9 | 52.5 | 35.5 | 48.5 | 62.7 | 53.4 | 47.5 | 54.6 | 60.8 | 39.5 | 19.0 | (17.2) | 15.6 | 37.9 | (47.6) | 16.4 | 85.0 | 81.9 | 78.9 | 83.2 | 93.7 | 80.8 | 63.6 | 52.2 | 22.0 | 57.9 | 24.0 | (9.2) | 25.1 |
| Non-Operating | ||||||||||||||||||||||||||||||||||||||||
| Interest Income | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Expense | 6.3 | 6.1 | 6.2 | 6.2 | 6.2 | 6.2 | 6.3 | 6.2 | 6.8 | 6.8 | 6.6 | 7.1 | 7.7 | 7.0 | 6.6 | 6.7 | 6.4 | 6.5 | ||||||||||||||||||||||
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Other Non-Operating Income | 6.5 | 2.1 | 2.3 | 5.2 | 5.5 | 1.5 | 1.7 | 0.0 | 0.1 | 0.7 | (0.1) | (1.7) | (1.0) | (0.6) | (1.0) | 3.4 | 4.5 | |||||||||||||||||||||||
| Pre-Tax Income | 79.7 | 48.7 | 33.7 | 30.4 | 43.3 | 27.0 | 31.4 | 55.2 | 28.5 | 22.3 | 38.4 | 47.1 | 43.7 | 27.9 | 40.9 | 59.3 | 51.5 | |||||||||||||||||||||||
| Tax & Net | ||||||||||||||||||||||||||||||||||||||||
| Income Tax Expense | 18.6 | 13.5 | 9.1 | 7.2 | 10.2 | 7.9 | 7.9 | 16.9 | 7.8 | (2.0) | 8.1 | 9.4 | 10.7 | 5.0 | 11.2 | 16.5 | 14.6 | 11.5 | 14.0 | 16.5 | (1.7) | (5.7) | (2.9) | 18.3 | 30.2 | (45.3) | 3.8 | 16.8 | 8.6 | 18.5 | 19.4 | 18.8 | 24.1 | 17.5 | 9.6 | 7.5 | 9.3 | 8.2 | 4.9 | 86.8 |
| Net Income From Continuing Ops | 61.1 | 35.2 | 24.6 | 23.1 | 33.1 | 19.0 | 23.5 | 38.2 | 20.7 | 24.3 | 30.4 | 37.7 | 33.1 | 22.9 | 29.6 | 42.8 | 36.9 | |||||||||||||||||||||||
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income | 61.1 | 35.2 | 24.6 | 23.1 | 33.1 | 19.0 | 23.5 | 38.2 | 20.7 | 24.3 | 30.4 | 37.7 | 33.1 | 22.9 | 29.6 | 42.8 | 36.9 | |||||||||||||||||||||||
| Net Income Attributable To Parent | 58.2 | 33.9 | 23.3 | 21.6 | 31.5 | 17.9 | 22.1 | 37.2 | 19.0 | 23.1 | 30.1 | 36.4 | 31.9 | 21.9 | 28.2 | 41.7 | ||||||||||||||||||||||||
| Less: Minority Interest | 2.9 | 1.3 | 1.3 | 1.5 | 1.6 | 1.1 | 1.3 | 1.1 | 1.7 | 1.2 | 0.3 | 1.3 | 1.1 | 1.0 | 1.4 | 1.1 | 1.6 | |||||||||||||||||||||||
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||
| Net Income To Common Shareholders | 58.2 | 33.9 | 23.3 | 21.6 | 31.5 | 17.9 | 22.1 | 37.2 | 19.0 | 23.1 | 30.1 | 36.4 | 31.9 | 21.9 | 28.2 | |||||||||||||||||||||||||
| Per Share | ||||||||||||||||||||||||||||||||||||||||
| EPS Basic | 0.76 | 0.44 | 0.31 | - | 0.41 | 0.23 | 0.28 | - | 0.24 | 0.29 | 0.38 | - | 0.40 | 0.27 | 0.35 | - | 0.42 | 0.38 | 0.43 | - | 0.26 | 0.23 | (0.26) | - | 0.04 | (0.07) | 0.08 | - | 0.83 | 0.66 | 0.69 | - | 0.62 | 0.51 | 0.48 | - | 0.48 | 0.09 | (0.27) | - |
| EPS Diluted | 0.75 | 0.44 | 0.30 | - | 0.41 | 0.23 | 0.28 | - | 0.24 | 0.29 | 0.37 | - | 0.39 | 0.27 | 0.34 | - | 0.42 | 0.37 | ||||||||||||||||||||||
| Shares Basic | 76.3 | 76.2 | 76.1 | - | 77.0 | 77.7 | 78.1 | - | 79.2 | 79.7 | 80.0 | - | 80.6 | 80.7 | 81.5 | - | 83.1 | 83.6 | ||||||||||||||||||||||
| Shares Diluted | 77.8 | 77.1 | 76.8 | - | 77.7 | 78.4 | 78.7 | - | 79.8 | 80.1 | 80.7 | - | 81.3 | 81.2 | 82.2 | - | 83.8 | 84.4 | ||||||||||||||||||||||
| Supplementary Data | ||||||||||||||||||||||||||||||||||||||||
| EBITDA | 117.6 | 87.0 | 72.6 | 66.4 | 77.9 | 65.7 | 69.6 | - | - | - | 75.6 | - | - | - | 78.0 | - | - | - | 83.7 | - | - | - | 10.4 | - | - | - | 43.7 | - | - | - | 107.1 | - | - | - | 74.9 | - | - | - | 14.0 | - |
| EBIT | 79.4 | 52.7 | 37.6 | 31.4 | 44.1 | 31.7 | 36.0 | 61.4 | 35.2 | 28.5 | 45.1 | 55.9 | 52.5 | 35.5 | 48.5 | 62.7 | 53.4 | 47.5 | 54.6 | |||||||||||||||||||||
| 1,423.3 |
| 576.5 |
| 33.3 |
| 28.0 |
| 27.6 |
| Selling General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Selling & Marketing | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| General & Administrative | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Depreciation & Amortization | 142.7 | 136.5 | 134.7 | 134.0 | 131.7 | 126.5 | 119.9 | 112.1 | 108.7 | 107.7 | 117.5 | 131.7 | 130.2 | 113.1 | 104.1 | 93.5 | 96.4 | 83.2 |
| Amortization of Intangibles | 9.8 | 10.8 | 11.6 | 12.6 | 13.0 | 14.0 | 13.8 | 14.4 | 14.7 | 16.6 | 20.8 | 26.7 | 26.2 | 20.8 | 16.4 | 11.6 | 13.1 | 13.1 |
| Other Operating Expenses | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Total Operating Expenses | - | 430.8 | 433.2 | 437.3 | 419.1 | 407.2 | 388.4 | 474.2 | 503.2 | 468.6 | 495.0 | 554.9 | 589.8 | 527.9 | 561.5 | 538.5 | 477.5 | 489.6 |
| 416.4 |
| 321.7 |
| 93.2 |
| (99.8) |
| - |
| - |
| Interest Expense | 24.8 | 24.9 | 26.5 | 28.5 | 25.9 | 46.4 | 35.2 | 33.0 | 30.1 | 28.8 | 27.8 | 31.5 | 32.5 | 27.5 | 27.2 | 22.8 | 25.2 | 27.2 |
| Income From Equity Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Non-Operating Income | 16.2 | 13.8 | 0.7 | (4.3) | 14.5 | 8.9 | 14.9 | 15.4 | 14.8 | 16.0 | 4.1 | 1.7 | (2.2) | (2.3) | 0.8 | (2.8) | 8.6 | 14.6 |
| Pre-Tax Income | 192.4 | 132.0 | 144.5 | 159.6 | 206.7 | 64.7 | 2.0 | 311.2 | 275.0 | 81.9 | (198.6) | (387.6) | 228.8 | 266.6 | 390.0 | 296.1 | 76.6 | (112.5) |
| 63.9 |
| 27.0 |
| (11.2) |
| Net Income From Continuing Ops | 144.1 | 98.7 | 113.6 | 123.4 | 150.2 | 58.4 | (5.0) | 247.9 | 205.1 | 52.0 | (223.9) | (371.0) | 162.2 | 206.9 | 310.8 | 232.3 | 49.6 | (101.3) |
| Net Income From Discontinued Ops | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | (1.4) | (17.3) |
| Net Income | 144.1 | 98.7 | 113.6 | 123.4 | 150.2 | 58.4 | (5.0) | 247.9 | 205.1 | 52.0 | (223.9) | (371.0) | 162.2 | 206.9 | 310.8 | 232.3 | 48.2 | (118.6) |
| Net Income Attributable To Parent | 137.0 | 93.1 | 109.3 | 118.5 | 144.6 | 54.4 | (5.7) | 241.9 | 200.2 | 49.1 | (226.0) | (373.9) | 158.4 | 203.3 | 307.2 | 229.7 | 46.4 | (119.7) |
| Less: Minority Interest | 7.1 | 5.6 | 4.3 | 4.9 | 5.6 | 4.0 | 0.6 | 6.0 | 4.9 | 2.8 | 2.1 | 2.9 | 3.8 | 3.7 | 3.6 | 2.6 | 1.8 | 1.1 |
| Less: Preferred Dividends | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Income To Common Shareholders | 137.0 | 93.1 | 109.3 | 118.5 | 144.6 | 54.4 | (5.7) | 241.9 | 200.2 | 49.1 | (226.0) | (373.9) | 158.4 | 203.3 | 307.2 | 229.7 | 46.4 | (119.7) |
| 0.57 |
| (1.64) |
| EPS Diluted | 1.76 | 1.20 | 1.37 | 1.46 | 1.72 | 0.65 | (0.07) | 2.90 | 2.42 | 0.61 | (2.83) | (4.71) | 1.99 | 2.52 | 3.77 | 2.76 | 0.57 | (1.64) |
| Shares Basic | 76.3 | 77.3 | 79.4 | 80.8 | 83.3 | 83.6 | 83.0 | 82.4 | 81.5 | 80.4 | 79.8 | 79.3 | 78.7 | 79.5 | 80.2 | 82.1 | 81.0 | 73.1 |
| Shares Diluted | 77.8 | 77.9 | 80.0 | 81.4 | 83.9 | 84.3 | 83.0 | 83.3 | 82.8 | 81.2 | 79.8 | 79.3 | 79.7 | 80.6 | 81.4 | 83.2 | 81.7 | 73.1 |
| 189.7 |
| (16.6) |
| EBIT | 201.0 | 143.1 | 170.2 | 192.4 | 218.1 | 102.2 | 22.3 | 328.9 | 290.3 | 94.8 | (174.9) | (357.8) | 263.4 | 296.4 | 416.4 | 321.7 | 93.2 | (99.8) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 29.1 |
| - |
| - |
| - |
| 27.6 |
| - |
| - |
| - |
| 27.3 |
| - |
| - |
| - |
| 24.0 |
| - |
| - |
| - |
| 22.8 |
| - |
| - |
| - |
| 23.2 |
| - |
| 3.3 |
| 3.3 |
| 4.0 |
| 3.4 |
| 3.3 |
| 3.3 |
| 3.4 |
| 3.4 |
| 3.3 |
| 3.7 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.6 |
| 3.7 |
| 3.7 |
| 3.7 |
| 3.9 |
| 4.2 |
| 4.2 |
| 4.3 |
| 4.4 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 107.1 |
| 106.7 |
| 102.7 |
| 108.0 |
| 108.1 |
| 97.8 |
| 93.3 |
| 68.2 |
| 98.5 |
| 107.5 |
| 114.2 |
| 116.1 |
| 120.1 |
| 114.6 |
| 123.3 |
| 129.9 |
| 130.6 |
| 122.1 |
| 120.6 |
| 120.8 |
| 116.9 |
| 111.0 |
| 119.9 |
| 121.1 |
| 6.3 |
| 6.6 |
| 20.9 |
| 8.3 |
| 10.6 |
| 11.3 |
| 7.9 |
| 8.1 |
| 7.9 |
| 8.7 |
| 8.1 |
| 8.1 |
| 8.1 |
| 8.2 |
| 7.5 |
| 7.2 |
| 7.1 |
| 7.4 |
| 7.3 |
| 7.2 |
| 7.0 |
| 6.9 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 3.1 |
| 3.5 |
| (1.7) |
| 2.7 |
| 3.9 |
| 4.0 |
| 5.5 |
| 2.4 |
| 4.2 |
| 2.7 |
| 3.6 |
| 5.0 |
| 4.0 |
| 2.8 |
| 3.5 |
| 3.9 |
| 3.2 |
| 4.2 |
| 18.4 |
| (1.6) |
| (0.7) |
| (0.1) |
| 2.5 |
| 44.2 |
| 51.7 |
| 52.5 |
| 21.3 |
| 14.6 |
| (23.7) |
| 9.8 |
| 32.4 |
| (51.5) |
| 11.2 |
| 79.9 |
| 78.8 |
| 74.8 |
| 77.8 |
| 88.9 |
| 77.2 |
| 59.6 |
| 49.2 |
| 33.1 |
| 49.0 |
| 16.1 |
| (16.3) |
| 20.7 |
| 32.7 |
| 37.8 |
| 36.0 |
| 23.0 |
| 20.3 |
| (20.9) |
| (0.4) |
| 2.2 |
| (6.2) |
| (0.6) |
| 120.3 |
| 70.1 |
| 56.2 |
| 1.2 |
| 70.2 |
| 53.1 |
| 42.2 |
| 39.6 |
| 25.6 |
| 39.7 |
| 7.9 |
| (21.2) |
| (66.1) |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 32.7 |
| 37.8 |
| 36.0 |
| 23.0 |
| 20.3 |
| (20.9) |
| (0.4) |
| 2.2 |
| (6.2) |
| (0.6) |
| 120.3 |
| 70.1 |
| 56.2 |
| 1.2 |
| 70.2 |
| 53.1 |
| 42.2 |
| 39.6 |
| 25.6 |
| 39.7 |
| 7.9 |
| (21.2) |
| (66.1) |
| 35.3 |
| 31.4 |
| 36.2 |
| 35.1 |
| 21.6 |
| 19.4 |
| (21.7) |
| (9.1) |
| 2.9 |
| (5.9) |
| 6.5 |
| 62.0 |
| 68.6 |
| 54.7 |
| 56.7 |
| 68.5 |
| 50.9 |
| 41.6 |
| 39.2 |
| 24.6 |
| 38.9 |
| 7.3 |
| (21.7) |
| (66.5) |
| 1.3 |
| 1.6 |
| 0.9 |
| 1.4 |
| 0.9 |
| 0.8 |
| 0.6 |
| (0.7) |
| (0.3) |
| 0.9 |
| 1.1 |
| 1.6 |
| 1.5 |
| 1.7 |
| 1.6 |
| 2.2 |
| 0.6 |
| 0.5 |
| 1.0 |
| 0.8 |
| 0.7 |
| 0.5 |
| 0.5 |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| - |
| 41.7 |
| 35.3 |
| 31.4 |
| 36.2 |
| 35.1 |
| 21.6 |
| 19.4 |
| (21.7) |
| (9.1) |
| 2.9 |
| (5.9) |
| 6.5 |
| 62.0 |
| 68.6 |
| 54.7 |
| 56.7 |
| 68.5 |
| 50.9 |
| 41.6 |
| 39.2 |
| 24.6 |
| 38.9 |
| 7.3 |
| (21.7) |
| (66.5) |
| 0.43 |
| - |
| 0.26 |
| 0.23 |
| (0.26) |
| - |
| 0.03 |
| (0.07) |
| 0.08 |
| - |
| 0.82 |
| 0.66 |
| 0.68 |
| - |
| 0.61 |
| 0.50 |
| 0.48 |
| - |
| 0.48 |
| 0.09 |
| (0.27) |
| - |
| 83.9 |
| - |
| 83.7 |
| 83.6 |
| 83.3 |
| - |
| 83.1 |
| 83.1 |
| 82.9 |
| - |
| 82.5 |
| 82.3 |
| 82.1 |
| - |
| 81.8 |
| 81.5 |
| 81.1 |
| - |
| 80.4 |
| 80.2 |
| 80.1 |
| - |
| 84.8 |
| - |
| 84.6 |
| 84.2 |
| 83.3 |
| - |
| 83.7 |
| 83.1 |
| 83.5 |
| - |
| 83.3 |
| 83.3 |
| 83.2 |
| - |
| 83.1 |
| 82.8 |
| 82.1 |
| - |
| 81.4 |
| 81.0 |
| 80.1 |
| - |
| 60.8 |
| 39.5 |
| 19.0 |
| (17.2) |
| 15.6 |
| 37.9 |
| (47.6) |
| 16.4 |
| 85.0 |
| 81.9 |
| 78.9 |
| 83.2 |
| 93.7 |
| 80.8 |
| 63.6 |
| 52.2 |
| 22.0 |
| 57.9 |
| 24.0 |
| (9.2) |
| 25.1 |